investorscraft@gmail.com

Intrinsic ValueLiaoning SG Automotive Group Co., Ltd. (600303.SS)

Previous Close$3.22
Intrinsic Value
Upside potential
Previous Close
$3.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Liaoning SG Automotive Group operates as a specialized automotive manufacturer in China's competitive vehicle market, focusing on niche segments including pickup trucks, mini buses, electric buses, and specialized commercial vehicles under its Huanghai brand. The company maintains a diversified product portfolio that extends to axle manufacturing and auto parts under the SG brand, serving both consumer and commercial markets. While positioned as a regional player with historical roots dating back to 1951, the company faces intense competition from larger domestic and international automakers. Its market position reflects the challenges of smaller manufacturers in China's rapidly consolidating automotive industry, where scale advantages and technological innovation increasingly determine competitive success. The company's strategy appears to focus on specialized vehicle categories rather than mass-market passenger cars, potentially offering some insulation from broader market pressures but limiting growth opportunities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.48 billion for the period but experienced significant challenges with a net loss of CNY 340.8 million and negative diluted EPS of CNY 0.50. Operating cash flow was negative CNY 8.5 million, indicating fundamental operational difficulties in converting sales to cash. Capital expenditures of CNY 10.8 million suggest limited investment in capacity expansion or modernization relative to industry peers.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained by the substantial net loss and negative operating cash flow. The company's capital efficiency metrics reflect significant challenges, with negative returns on both invested capital and equity. The combination of operating losses and minimal positive cash generation indicates fundamental issues in the business model's economic viability under current market conditions.

Balance Sheet And Financial Health

The balance sheet shows CNY 139.2 million in cash against total debt of CNY 626.6 million, creating a strained liquidity position. The debt-to-equity ratio appears elevated given the company's market capitalization of CNY 2.51 billion and ongoing operational losses. Financial health is concerning with negative cash flow from operations and limited cash reserves relative to debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and cash constraints. Growth trends appear negative given the revenue level and substantial losses, suggesting market share erosion or pricing pressures. The company's focus on specialized vehicle segments may limit growth potential compared to broader automotive market participants.

Valuation And Market Expectations

With a market capitalization of CNY 2.51 billion and negative earnings, traditional valuation metrics are not meaningful. The beta of 0.384 suggests lower volatility than the broader market, possibly reflecting limited investor expectations for significant recovery or growth. Market pricing appears to account for the company's challenged position within China's competitive automotive landscape.

Strategic Advantages And Outlook

The company's long-established presence and specialized vehicle expertise provide some foundation, but competitive pressures and financial challenges create significant headwinds. The outlook remains uncertain given operational losses, debt burden, and intense competition in China's automotive sector. Success would require either substantial restructuring, strategic partnership, or niche market dominance that has not yet been demonstrated.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount